Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.43% first-year return on $707k initial cash invested.
-27.43%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,997
Rent
-$16,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $19,153 expenses = $16,156 out of pocket
Investment Breakdown
|
Purchase Price
$3365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$707k
Downpayment
20%
$673k
Closing costs
1%
$33,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,997
Total Expenses
$19,153
Mortgage P&I
557%
$16,686
Property Taxes
14%
$429
Home Insurance
42%
$1,258
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0